[TASEK] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
24-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -108.29%
YoY- -107.84%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 228,689 213,761 197,136 199,112 233,565 227,281 230,566 -0.54%
PBT 22,706 11,149 110 6,440 34,960 29,897 31,340 -19.38%
Tax -4,627 -3,270 -4,018 -9,040 -3,594 -4,048 -4,500 1.87%
NP 18,079 7,878 -3,908 -2,600 31,366 25,849 26,840 -23.21%
-
NP to SH 18,079 7,878 -3,908 -2,600 31,366 25,849 26,840 -23.21%
-
Tax Rate 20.38% 29.33% 3,652.73% 140.37% 10.28% 13.54% 14.36% -
Total Cost 210,610 205,882 201,044 201,712 202,199 201,432 203,726 2.24%
-
Net Worth 582,933 568,489 559,775 548,687 596,045 584,138 581,618 0.15%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 18,321 - 10,984 -
Div Payout % - - - - 58.41% - 40.93% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 582,933 568,489 559,775 548,687 596,045 584,138 581,618 0.15%
NOSH 183,543 182,941 182,616 175,675 183,212 183,241 183,083 0.16%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.91% 3.69% -1.98% -1.31% 13.43% 11.37% 11.64% -
ROE 3.10% 1.39% -0.70% -0.47% 5.26% 4.43% 4.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 124.60 116.85 107.95 113.34 127.48 124.03 125.94 -0.71%
EPS 9.85 4.31 -2.14 -1.48 17.12 14.11 14.66 -23.34%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 6.00 -
NAPS 3.176 3.1075 3.0653 3.1233 3.2533 3.1878 3.1768 -0.01%
Adjusted Per Share Value based on latest NOSH - 175,675
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 184.99 172.92 159.47 161.07 188.94 183.85 186.51 -0.54%
EPS 14.62 6.37 -3.16 -2.10 25.37 20.91 21.71 -23.22%
DPS 0.00 0.00 0.00 0.00 14.82 0.00 8.89 -
NAPS 4.7155 4.5986 4.5282 4.4385 4.8216 4.7252 4.7049 0.15%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.43 3.43 3.43 3.43 3.43 3.64 3.25 -
P/RPS 2.75 2.94 3.18 3.03 2.69 2.93 2.58 4.35%
P/EPS 34.82 79.64 -160.28 -231.76 20.04 25.80 22.17 35.22%
EY 2.87 1.26 -0.62 -0.43 4.99 3.88 4.51 -26.07%
DY 0.00 0.00 0.00 0.00 2.92 0.00 1.85 -
P/NAPS 1.08 1.10 1.12 1.10 1.05 1.14 1.02 3.89%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 22/05/03 25/02/03 24/10/02 26/08/02 10/05/02 04/02/02 -
Price 3.44 3.46 3.43 3.65 3.70 3.58 3.28 -
P/RPS 2.76 2.96 3.18 3.22 2.90 2.89 2.60 4.07%
P/EPS 34.92 80.34 -160.28 -246.62 21.61 25.38 22.37 34.67%
EY 2.86 1.24 -0.62 -0.41 4.63 3.94 4.47 -25.80%
DY 0.00 0.00 0.00 0.00 2.70 0.00 1.83 -
P/NAPS 1.08 1.11 1.12 1.17 1.14 1.12 1.03 3.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment